[EG] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -2.3%
YoY- 1036.42%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 679,495 633,262 636,075 721,049 840,436 939,735 993,376 -22.31%
PBT 16,638 21,208 23,629 21,984 22,455 13,005 6,116 94.51%
Tax 2,226 2,626 2,726 -3,833 -3,882 -3,932 -3,832 -
NP 18,864 23,834 26,355 18,151 18,573 9,073 2,284 307.02%
-
NP to SH 18,988 23,958 26,479 18,160 18,588 8,810 2,030 342.13%
-
Tax Rate -13.38% -12.38% -11.54% 17.44% 17.29% 30.23% 62.66% -
Total Cost 660,631 609,428 609,720 702,898 821,863 930,662 991,092 -23.63%
-
Net Worth 126,792 155,932 74,766 131,950 129,510 125,875 122,847 2.12%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 126,792 155,932 74,766 131,950 129,510 125,875 122,847 2.12%
NOSH 116,323 76,814 74,766 74,972 74,861 74,925 74,906 33.99%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.78% 3.76% 4.14% 2.52% 2.21% 0.97% 0.23% -
ROE 14.98% 15.36% 35.42% 13.76% 14.35% 7.00% 1.65% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 584.14 824.41 850.75 961.76 1,122.65 1,254.22 1,326.15 -42.02%
EPS 16.32 31.19 35.42 24.22 24.83 11.76 2.71 229.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 2.03 1.00 1.76 1.73 1.68 1.64 -23.78%
Adjusted Per Share Value based on latest NOSH - 74,972
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 145.25 135.37 135.97 154.14 179.66 200.88 212.35 -22.31%
EPS 4.06 5.12 5.66 3.88 3.97 1.88 0.43 344.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.271 0.3333 0.1598 0.2821 0.2768 0.2691 0.2626 2.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.10 0.61 0.65 0.795 0.645 0.70 0.88 -
P/RPS 0.19 0.07 0.08 0.08 0.06 0.06 0.07 94.22%
P/EPS 6.74 1.96 1.84 3.28 2.60 5.95 32.47 -64.84%
EY 14.84 51.13 54.49 30.47 38.50 16.80 3.08 184.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.30 0.65 0.45 0.37 0.42 0.54 51.63%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 26/02/15 28/11/14 29/08/14 -
Price 0.89 0.815 0.535 0.76 0.70 0.56 0.725 -
P/RPS 0.15 0.10 0.06 0.08 0.06 0.04 0.05 107.59%
P/EPS 5.45 2.61 1.51 3.14 2.82 4.76 26.75 -65.27%
EY 18.34 38.27 66.20 31.87 35.47 21.00 3.74 187.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.40 0.54 0.43 0.40 0.33 0.44 51.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment